Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
SINOPEC CORP
00386
5
CNOOC
00883
| (FY)Mar 31, 2025 | (FY)Mar 31, 2024 | (FY)Mar 31, 2023 | (FY)Mar 31, 2022 | (FY)Mar 31, 2021 | (FY)Mar 31, 2020 | (FY)Mar 31, 2019 | (FY)Mar 31, 2018 | (FY)Aug 31, 2017 | (FY)Aug 31, 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | ||||||||||
| Cash from operating activities | -27.69%2.71B | 65.18%3.75B | 11.33%2.27B | 175.07%2.04B | -57.83%740.9M | 84.31%1.76B | -35.79%953.22M | -45.91%1.48B | 20.65%2.74B | 22.66%2.27B |
| Net profit before non-cash adjustment | 29.19%3.08B | 97.19%2.38B | -11.23%1.21B | 519.38%1.36B | -24.11%219.9M | -6.54%289.77M | -68.02%310.03M | -52.81%969.37M | 40.47%2.05B | 52.98%1.46B |
| Total adjustment of non-cash items | -94.86%64M | -2.74%1.24B | 181.72%1.28B | -27.86%454M | -51.84%629.37M | 190.67%1.31B | -37.90%449.57M | -24.26%723.9M | 10.95%955.83M | 5.90%861.47M |
| -Depreciation and amortization | 8.69%1.13B | -9.04%1.04B | 36.90%1.14B | -20.78%832M | -3.28%1.05B | 12.43%1.09B | 76.29%965.79M | -39.68%547.85M | 15.00%908.17M | 17.44%789.71M |
| -Reversal of impairment losses recognized in profit and loss | ---- | --0 | --1.07B | ---- | -90.48%4.3M | --45.11M | ---- | ---- | ---- | ---- |
| -Assets reserve and write-off | ---731M | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -63.84%23.79M |
| -Disposal profit | 34.92%85M | -52.27%63M | 131.35%132M | -22,084.33%-421M | -96.75%1.92M | 189.44%59.01M | -244.03%-65.98M | 46.86%45.81M | -65.58%31.19M | -17.14%90.63M |
| -Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 4.55%14.37M |
| -Other non-cash items | -386.90%-416M | 113.67%145M | -2,567.44%-1.06B | 110.07%43M | -465.70%-427.14M | 125.94%116.8M | -445.70%-450.24M | 690.82%130.24M | 128.87%16.47M | -19.12%-57.04M |
| Changes in working capital | -474.14%-434M | 153.70%116M | -199.08%-216M | 301.17%218M | -167.60%-108.37M | -17.20%160.3M | 192.74%193.61M | 21.38%-208.78M | -441.91%-265.54M | -157.51%-49M |
| -Change in receivables | -1,325.00%-196M | 102.99%16M | -1,771.88%-535M | 118.98%32M | -177.40%-168.6M | -10.12%217.84M | 199.33%242.38M | -75.46%-244.02M | -279.05%-139.07M | -65.68%77.67M |
| -Change in inventory | -229.41%-22M | 130.36%17M | -30.23%-56M | -965.89%-43M | 115.05%4.97M | -248.28%-32.99M | -154.42%-9.47M | 298.44%17.4M | 183.11%4.37M | 68.76%-5.26M |
| -Change in payables | -775.00%-243M | -90.27%36M | 116.37%370M | 209.60%171M | 217.03%55.23M | -2,335.35%-47.2M | -202.32%-1.94M | 101.47%1.89M | -6.47%-129.28M | 2.31%-121.42M |
| -Provision for loans, leases and other losses | -42.55%27M | 840.00%47M | -91.38%5M | 186,996.77%58M | -99.86%31K | 160.64%22.65M | -334.30%-37.35M | 189.98%15.94M | ---17.72M | ---- |
| -Changes in other current assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --16.16M | ---- |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | 25.00%-3M | 20.00%-4M | 0.00%-5M | 34.04%-5M | 11.26%-7.58M | -0.22%-8.54M | -86.25%-8.52M | 44.97%-4.58M | 38.53%-8.32M | 30.59%-13.53M |
| Interest received (cash flow from operating activities) | 40.00%14M | 0.00%10M | -28.57%10M | 60.20%14M | -3.76%8.74M | 3.75%9.08M | 165.45%8.75M | -61.91%3.3M | 9.44%8.66M | 1.89%7.91M |
| Tax refund paid | 24.27%-677M | -192.16%-894M | -41.67%-306M | -76.64%-216M | -137.34%-122.29M | 88.29%-51.52M | -19.04%-439.88M | 32.46%-369.52M | -74.82%-547.1M | 32.49%-312.95M |
| Other operating cash inflow (outflow) | 127.13%1.17B | -6.35%516M | 10,920.00%551M | -67.90%5M | -92.12%15.58M | 525.16%197.78M | 3,163,800.00%31.64M | 0.00%-1K | -200.00%-1K | 0.00%1K |
| Operating cash flow | -4.74%3.22B | 34.02%3.38B | 37.20%2.52B | 188.97%1.84B | -66.62%635.35M | 249.16%1.9B | -51.05%545.21M | -49.33%1.11B | 12.35%2.2B | 41.82%1.96B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | -71.34%-2.12B | 35.68%-1.24B | -128.03%-1.92B | 7.46%-842M | 8.91%-909.89M | 64.54%-998.93M | -243.42%-2.82B | 64.44%-820.35M | -28.17%-2.31B | -74.21%-1.8B |
| Net intangibles purchase and sale | -37.50%-22M | -45.45%-16M | -57.14%-11M | -274.53%-7M | 88.11%-1.87M | -111.04%-15.72M | 35.11%-7.45M | 12.49%-11.48M | -85.02%-13.12M | 48.75%-7.09M |
| Net business purchase and sale | ---- | --0 | --178M | --0 | ---- | ---- | ---- | --520M | ---- | ---- |
| Net investment product transactions | -83.33%1M | -90.77%6M | 828.57%65M | 5.72%7M | 279.64%6.62M | 136.23%1.74M | 31.40%-4.81M | -57.57%-7.02M | -23.96%-4.45M | 2.55%-3.59M |
| Net changes in other investments | -227.03%-121M | 71.97%-37M | -327.59%-132M | 19,694.59%58M | 99.32%-296K | 18.10%-43.66M | -135.56%-53.31M | -3.93%-22.63M | -129.55%-21.78M | 214.92%73.69M |
| Investing cash flow | -76.13%-2.26B | 29.56%-1.28B | -132.14%-1.82B | 13.41%-784M | 14.30%-905.44M | 63.35%-1.06B | -744.23%-2.88B | 85.45%-341.47M | -35.09%-2.35B | -69.07%-1.74B |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | 42.91%-302M | -503.82%-529M | 119.64%131M | -58.31%-667M | 9.28%-421.32M | -136.32%-464.44M | 617.43%1.28B | -356.45%-247.11M | 153.64%96.36M | -329.11%-179.62M |
| Net common stock issuance | ---- | --0 | --0 | ---180M | ---- | ---34K | ---- | ---- | ---- | 17.49%814.9M |
| Increase or decrease of lease financing | 0.00%-23M | 0.00%-23M | 20.69%-23M | -10.20%-29M | -5.84%-26.32M | 0.00%-24.86M | -63.29%-24.86M | 41.90%-15.23M | -107.13%-26.21M | 38.60%-12.65M |
| Issuance fees | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -138.65%-12.17M |
| Cash dividends paid | -100.00%-338M | -34.13%-169M | -50.00%-126M | 0.70%-84M | 0.00%-84.59M | 33.33%-84.59M | 0.00%-126.89M | -7.14%-126.89M | -32.31%-118.43M | -130.33%-89.51M |
| Net other fund-raising expenses | ---- | 0.00%-1M | 0.00%-1M | -99,900.00%-1M | 0.00%-1K | 0.00%-1K | ---1K | ---- | ---- | 99.99%-2K |
| Financing cash flow | 8.17%-663M | -3,700.00%-722M | 98.02%-19M | -80.56%-961M | 7.27%-532.23M | -150.93%-573.93M | 389.52%1.13B | -706.25%-389.23M | -109.27%-48.28M | -23.00%520.95M |
| Net cash flow | ||||||||||
| Beginning cash position | 54.27%3.9B | 36.72%2.53B | 70.26%1.85B | -50.59%1.09B | 14.19%2.2B | -38.61%1.92B | 13.91%3.14B | -6.68%2.75B | 33.50%2.95B | 87.10%2.21B |
| Current changes in cash | -78.50%295M | 101.76%1.37B | 647.25%680M | 111.34%91M | -393.71%-802.31M | 122.56%273.17M | -416.12%-1.21B | 294.42%383M | -126.61%-197M | -28.03%740.2M |
| Cash adjustments other than cash changes | ---1M | ---- | -100.15%-1M | 67,200,100.00%672M | ---1K | ---- | ---- | ---- | -200.00%-1K | --1K |
| End cash Position | 7.54%4.19B | 54.27%3.9B | 36.72%2.53B | 32.48%1.85B | -36.50%1.4B | 14.19%2.2B | -38.61%1.92B | 13.91%3.14B | -6.68%2.75B | 33.50%2.95B |
| Free cash flow | -49.55%1.07B | 261.39%2.13B | -40.43%588M | 455.53%987M | -131.23%-277.61M | 139.00%888.95M | -919.72%-2.28B | 321.63%278.09M | -184.12%-125.47M | -54.45%149.15M |
| Currency Unit | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY |
| Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |